Flat N8 1 bed 1 bath

1 Mary Neuner Rd, London N8

London, England · N8

Initial Investment

First Year

£139,700First Year

Profit From Rental Income

After 5 Years

£22,801

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,595

↗ 10%After 5 Years

Return On Investment

48%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,888	£28,306	£29,014	£29,739	£30,632	£145,579
Total Expenses	£23,217	£23,335	£23,476	£23,621	£23,780	£117,430
Profit Before Tax	£4,671	£4,971	£5,538	£6,118	£6,851	£28,149
Profit After Tax	£3,783	£4,027	£4,486	£4,956	£5,549	£22,801
Change In Property Value	£4	£4	£8,640	£15,423	£20,523	£44,595
Net Return	£3,788	£4,031	£13,126	£20,379	£26,073	£67,396
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change